[GLOTEC] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 345.45%
YoY- -79.64%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 302,704 318,963 359,628 385,596 379,512 387,759 387,246 -15.13%
PBT -544 -35,412 1,378 5,222 3,036 -14,383 5,930 -
Tax -4,356 -1,965 -4,378 -3,774 -2,860 -5,575 -6,646 -24.52%
NP -4,900 -37,377 -3,000 1,448 176 -19,958 -716 260.03%
-
NP to SH -4,296 -37,185 -3,321 972 -396 -19,999 -384 399.47%
-
Tax Rate - - 317.71% 72.27% 94.20% - 112.07% -
Total Cost 307,604 356,340 362,628 384,148 379,336 407,717 387,962 -14.32%
-
Net Worth 349,812 348,098 353,721 387,485 378,928 384,191 221,760 35.47%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 349,812 348,098 353,721 387,485 378,928 384,191 221,760 35.47%
NOSH 5,381,737 5,355,362 4,981,999 5,381,737 5,262,894 5,262,894 2,880,000 51.65%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.62% -11.72% -0.83% 0.38% 0.05% -5.15% -0.18% -
ROE -1.23% -10.68% -0.94% 0.25% -0.10% -5.21% -0.17% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.62 5.96 7.22 7.16 7.21 7.37 13.45 -44.07%
EPS -0.08 -0.70 -0.07 0.02 0.00 -0.38 -0.01 299.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.065 0.071 0.072 0.072 0.073 0.077 -10.67%
Adjusted Per Share Value based on latest NOSH - 5,381,737
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 112.48 118.52 133.63 143.28 141.02 144.08 143.89 -15.12%
EPS -1.60 -13.82 -1.23 0.36 -0.15 -7.43 -0.14 406.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2998 1.2935 1.3144 1.4398 1.408 1.4276 0.824 35.47%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.09 0.06 0.06 0.075 0.055 0.065 0.07 -
P/RPS 1.60 1.01 0.83 1.05 0.76 0.88 0.52 111.40%
P/EPS -112.75 -8.64 -90.00 415.26 -730.96 -17.11 -525.00 -64.10%
EY -0.89 -11.57 -1.11 0.24 -0.14 -5.85 -0.19 179.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.92 0.85 1.04 0.76 0.89 0.91 31.96%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 21/08/14 21/05/14 21/02/14 27/11/13 28/08/13 29/05/13 -
Price 0.075 0.125 0.055 0.065 0.055 0.06 0.07 -
P/RPS 1.33 2.10 0.76 0.91 0.76 0.81 0.52 86.91%
P/EPS -93.95 -18.00 -82.50 359.89 -730.96 -15.79 -525.00 -68.21%
EY -1.06 -5.55 -1.21 0.28 -0.14 -6.33 -0.19 214.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.92 0.77 0.90 0.76 0.82 0.91 16.87%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment